Flat
M30
2 beds
1 bath
Woodfield Grove, Eccles M30
North West, England · M30
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,316
↗ 20%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
104%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,008 | £13,203 | £13,533 | £13,872 | £14,288 | £67,904 |
| Total Expenses | £10,641 | £10,706 | £10,782 | £10,860 | £10,944 | £53,933 |
| Profit Before Tax | £2,367 | £2,497 | £2,751 | £3,012 | £3,344 | £13,971 |
| Profit After Tax | £1,918 | £2,023 | £2,228 | £2,439 | £2,708 | £11,316 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £7,468 | £7,739 | £13,023 | £14,863 | £15,877 | £58,970 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change